Formula Analysis for office report on Local machine

Hello Experts,

I have created Analysis for Office report on BEx Query.

For user required formatting I have converted crosstab to formula excel using "convert to formula" button of Analysis.

Now when I saved this report on local machine, file saved as formula in each cell of excel, like "=SAPGetData("DS_1","ZZZ","YYY=XXX") "

When I am not connected to Analysis for office and open the report file on local machine then it shows #NAME in each formula cell.

I tried with copy entire report and paste special with values & source formatting. But in vain ..

Can someone please help me with information on how to save "formula analysis of office report" on local machine so that it can used offline/without connecting to analysis for office.

Thanks,

Swati